| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 5 918.00 | 5 918.00 | | 5 918.00 |
AT Other tangible assets | 3 340.00 | 2 587.00 | 753.00 | 3 340.00 |
BH Other financial assets | 17 490.00 | | 17 490.00 | 17 490.00 |
BJ TOTAL (I) | 26 748.00 | 8 505.00 | 18 243.00 | 26 748.00 |
BX Customers and related accounts | 12 918.00 | | 12 918.00 | 12 918.00 |
BZ Other receivables | 1 266.00 | | 1 266.00 | 1 266.00 |
CF Cash and cash equivalents | 82 715.00 | | 82 715.00 | 82 715.00 |
CH Prepaid expenses | 139.00 | | 139.00 | 139.00 |
CJ TOTAL (II) | 97 038.00 | | 97 038.00 | 97 038.00 |
CO Grand total (0 to V) | 123 787.00 | 8 505.00 | 115 282.00 | 123 787.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 300.00 | 5 300.00 | | 5 300.00 |
DD Legal reserve (1) | 530.00 | 530.00 | | 530.00 |
DG Other reserves | 47 965.00 | 38 285.00 | | 47 965.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 27 384.00 | 19 779.00 | | 27 384.00 |
DL TOTAL (I) | 81 179.00 | 63 895.00 | | 81 179.00 |
DU Loans and Debts from Credit Institutions (3) | | 1 385.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 10 278.00 | 10 299.00 | | 10 278.00 |
DX Trade payables and related accounts | 4 775.00 | 3 968.00 | | 4 775.00 |
DY Tax and social security liabilities | 19 048.00 | 19 500.00 | | 19 048.00 |
EC TOTAL (IV) | 34 102.00 | 35 153.00 | | 34 102.00 |
EE Grand total (I to V) | 115 282.00 | 99 048.00 | | 115 282.00 |
EG Accrued income and payables due within one year | 34 102.00 | 35 153.00 | | 34 102.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 156 225.00 | |
FJ Net sales | | | 156 225.00 | |
FR Total operating income (I) | | | 156 225.00 | |
FU Purchases of raw materials and other supplies | | | 14 350.00 | |
FW Other purchases and external expenses | | | 19 083.00 | |
FX Taxes, duties, and similar payments | | | 6 906.00 | |
FY Salaries and Wages | | | 62 282.00 | |
FZ Social Security Contributions | | | 21 758.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 250.00 | |
GF Total Operating Expenses (II) | | | 124 632.00 | |
GG - OPERATING RESULT (I - II) | | | 31 593.00 | |
GL Other interest and similar income | | | 178.00 | |
GP Total financial income (V) | | | 178.00 | |
GR Interest and similar expenses | | | 7.00 | |
GU Total financial expenses (VI) | | | 7.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 171.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 31 764.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 29.00 | 1 630.00 | | 29.00 |
HD Total exceptional income (VII) | 29.00 | 1 630.00 | | 29.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 29.00 | 1 630.00 | | 29.00 |
HK Income tax | 4 409.00 | 3 490.00 | | 4 409.00 |
HL TOTAL REVENUE (I + III + V + VII) | 156 433.00 | 146 656.00 | | 156 433.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 129 049.00 | 126 877.00 | | 129 049.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 27 384.00 | 19 779.00 | | 27 384.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 26 748.00 | | | 26 748.00 |
I3 DECREASES Total Financial Fixed Assets | | | 17 490.00 | |
I4 DECREASES Grand Total | | | 26 748.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 9 258.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 258.00 | | | 9 258.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 17 490.00 | | | 17 490.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 258.00 | | | 9 258.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 258.00 | | | 9 258.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 4 775.00 | 4 775.00 | | 4 775.00 |
8K Other liabilities (including liabilities related to repo transactions) | 29 327.00 | 29 327.00 | | 29 327.00 |
UT Other financial assets | 17 490.00 | | 17 490.00 | 17 490.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 14 184.00 | 14 184.00 | | 14 184.00 |
VS Prepaid expenses | 139.00 | 139.00 | | 139.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 31 813.00 | 14 323.00 | 17 490.00 | 31 813.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 34 102.00 | 34 102.00 | | 34 102.00 |
